Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
NVIDIA
NVDA
5
Broadcom
AVGO
| (Q3)2025/09/30 | (Q2)2025/06/30 | (Q1)2025/03/31 | (FY)2024/12/31 | (Q4)2024/12/31 | (Q3)2024/09/30 | (Q2)2024/06/30 | (Q1)2024/03/31 | (FY)2023/12/31 | (Q4)2023/12/31 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 資產 | ||||||||||
| 流動資產 | ||||||||||
| 現金及現金等價物和短期投資 | -18.61%624.5萬 | -70.40%293.6萬 | 58.33%627萬 | 16.40%444.3萬 | 16.40%444.3萬 | 19.65%767.3萬 | 43.95%991.8萬 | -62.66%396萬 | -65.06%381.7萬 | -65.06%381.7萬 |
| -現金和現金等價物 | -18.61%624.5萬 | -70.40%293.6萬 | 58.33%627萬 | 16.40%444.3萬 | 16.40%444.3萬 | 19.65%767.3萬 | 43.95%991.8萬 | -62.66%396萬 | -65.06%381.7萬 | -65.06%381.7萬 |
| 應收款項 | 7.66%3,471.7萬 | 16.39%3,221.1萬 | 348.64%2,998.7萬 | 360.60%3,074.5萬 | 360.60%3,074.5萬 | 358.00%3,224.8萬 | 228.23%2,767.6萬 | -6.99%668.4萬 | -22.09%667.5萬 | -22.09%667.5萬 |
| -應收賬款 | 7.66%3,471.7萬 | 16.39%3,221.1萬 | 348.64%2,998.7萬 | 360.60%3,074.5萬 | 360.60%3,074.5萬 | 358.00%3,224.8萬 | 228.23%2,767.6萬 | -6.99%668.4萬 | -22.09%667.5萬 | -22.09%667.5萬 |
| 預付費用 | ---- | ---- | ---- | ---- | ---- | 44.74%194.1萬 | 19.58%171.6萬 | 62.55%224萬 | ---- | ---- |
| 受限制現金 | ---- | ---- | ---- | --0 | --0 | --0 | --0 | -69.28%135.4萬 | -46.52%133.7萬 | -46.52%133.7萬 |
| 其他流動資產 | 3.94%382.2萬 | -42.56%263.6萬 | 164.87%231.5萬 | 96.63%408.8萬 | 96.63%408.8萬 | 222.83%367.7萬 | 679.12%458.9萬 | 133.07%87.4萬 | 509.68%207.9萬 | 509.68%207.9萬 |
| 流動資產合計 | -1.66%4,478.4萬 | -13.93%3,778.3萬 | 155.24%3,857.2萬 | 182.40%3,927.6萬 | 182.40%3,927.6萬 | 163.58%4,553.9萬 | 113.23%4,389.9萬 | -37.42%1,511.2萬 | -42.95%1,390.8萬 | -42.95%1,390.8萬 |
| 非流動資產 | ||||||||||
| 固定資產淨額 | -14.19%6,716.1萬 | 3.77%6,859.7萬 | 363.12%6,947.7萬 | 373.78%7,103.9萬 | 373.78%7,103.9萬 | 416.40%7,827萬 | 331.76%6,610.7萬 | -3.56%1,500.2萬 | 164.49%1,499.4萬 | 164.49%1,499.4萬 |
| -固定資產 | -14.19%6,716.1萬 | 3.77%6,859.7萬 | 363.12%6,947.7萬 | 291.79%7,835.5萬 | 291.79%7,835.5萬 | 416.40%7,827萬 | 331.76%6,610.7萬 | -3.56%1,500.2萬 | -6.34%1,999.9萬 | -6.34%1,999.9萬 |
| -累計折舊 | ---- | ---- | ---- | -46.17%-731.6萬 | -46.17%-731.6萬 | ---- | ---- | ---- | 68.09%-500.5萬 | 68.09%-500.5萬 |
| 商譽及其他無形資產 | -2.99%2.05億 | -6.21%2.06億 | 219.65%2.07億 | 228.59%2.12億 | 228.59%2.12億 | 226.78%2.11億 | 240.81%2.2億 | 0.04%6,466.3萬 | -0.17%6,459.3萬 | -0.17%6,459.3萬 |
| -商譽 | 89.36%2,833.8萬 | 90.47%2,833.8萬 | --2,833.8萬 | --2,833.8萬 | --2,833.8萬 | --1,496.5萬 | --1,487.8萬 | ---- | --0 | --0 |
| -其他無形資產 | -10.02%1.77億 | -13.24%1.78億 | 175.82%1.78億 | 184.72%1.84億 | 184.72%1.84億 | 203.65%1.96億 | 217.72%2.05億 | 0.04%6,466.3萬 | -0.17%6,459.3萬 | -0.17%6,459.3萬 |
| 其他非流動資產 | -25.23%231.5萬 | -68.65%284.4萬 | 33.76%291.2萬 | 47.14%293.7萬 | 47.14%293.7萬 | 56.05%309.6萬 | 2,196.96%907.3萬 | 1,401.38%217.7萬 | 2.15%199.6萬 | 2.15%199.6萬 |
| 非流動資產合計 | -6.22%2.75億 | -5.90%2.77億 | 241.00%2.79億 | 250.84%2.86億 | 250.84%2.86億 | 257.75%2.93億 | 267.83%2.95億 | 1.88%8,184.2萬 | 12.80%8,158.3萬 | 12.80%8,158.3萬 |
| 總資產 | -5.61%3.19億 | -6.94%3.15億 | 227.63%3.18億 | 240.87%3.26億 | 240.87%3.26億 | 241.34%3.38億 | 236.23%3.39億 | -7.21%9,695.4萬 | -1.26%9,549.1萬 | -1.26%9,549.1萬 |
| 負債 | ||||||||||
| 流動負債 | ||||||||||
| 應付款項 | 79.64%5,951.7萬 | 58.59%4,642.8萬 | 508.44%4,053.4萬 | 1,292.12%3,744.8萬 | 1,292.12%3,744.8萬 | 749.73%3,313.1萬 | 828.78%2,927.5萬 | -1.00%666.2萬 | -60.95%269萬 | -60.95%269萬 |
| -應付賬款 | 75.39%5,455.6萬 | 52.35%4,150.8萬 | 478.07%3,851.1萬 | 1,249.52%3,542.5萬 | 1,249.52%3,542.5萬 | 706.48%3,110.6萬 | 764.37%2,724.5萬 | 79.04%666.2萬 | -32.35%262.5萬 | -32.35%262.5萬 |
| -應付稅費 | 144.99%496.1萬 | 142.36%492萬 | --202.3萬 | 3,012.31%202.3萬 | 3,012.31%202.3萬 | 4,721.43%202.5萬 | --203萬 | --0 | -97.84%6.5萬 | -97.84%6.5萬 |
| 應計費用 | ---- | ---- | ---- | 87.38%101萬 | 87.38%101萬 | 47.61%98.9萬 | 37.36%73.9萬 | -34.72%68.8萬 | -38.40%53.9萬 | -38.40%53.9萬 |
| 短期借款與租賃負債 | 31.57%1,744.2萬 | -6.68%1,242.8萬 | -11.05%719.8萬 | -9.85%712.4萬 | -9.85%712.4萬 | 1,023.47%1,325.7萬 | 1,131.91%1,331.7萬 | 468.66%809.2萬 | 335.13%790.2萬 | 335.13%790.2萬 |
| -短期借款 | 54.85%1,000萬 | -22.58%500萬 | ---- | ---- | ---- | --645.8萬 | --645.8萬 | --645.8萬 | --645.8萬 | --645.8萬 |
| -短期租賃負債 | 9.46%744.2萬 | 8.30%742.8萬 | 340.51%719.8萬 | 393.35%712.4萬 | 393.35%712.4萬 | 476.19%679.9萬 | 534.51%685.9萬 | 14.83%163.4萬 | -20.48%144.4萬 | -20.48%144.4萬 |
| 遞延負債 | -3.77%1,038.4萬 | -0.73%1,050.5萬 | 1,396.01%1,238.7萬 | 1,860.68%1,092.1萬 | 1,860.68%1,092.1萬 | 1,570.43%1,079.1萬 | 577.03%1,058.2萬 | -31.46%82.8萬 | -32.48%55.7萬 | -32.48%55.7萬 |
| 其他流動負債 | -53.92%69.9萬 | -38.20%69.4萬 | 243.56%77.3萬 | 2,617.24%78.8萬 | 2,617.24%78.8萬 | 168.97%151.7萬 | 171.26%112.3萬 | -1.32%22.5萬 | -95.82%2.9萬 | -95.82%2.9萬 |
| 流動負債總額 | 47.51%8,804.2萬 | 27.29%7,005.5萬 | 269.15%6,089.2萬 | 388.96%5,729.1萬 | 388.96%5,729.1萬 | 757.67%5,968.5萬 | 715.59%5,503.6萬 | 55.00%1,649.5萬 | 5.58%1,171.7萬 | 5.58%1,171.7萬 |
| 非流動負債 | ||||||||||
| 長期撥備 | --21.7萬 | --21.1萬 | --20.6萬 | --20萬 | --20萬 | ---- | ---- | ---- | ---- | ---- |
| 長期借款與租賃負債 | -10.40%1.01億 | -1.61%1.05億 | 667.37%1.1億 | 666.37%1.1億 | 666.37%1.1億 | 454.18%1.12億 | 429.99%1.07億 | -28.87%1,432.9萬 | 46.88%1,433.3萬 | 46.88%1,433.3萬 |
| -長期借款 | -10.02%6,247.7萬 | 4.19%6,669.8萬 | --7,091.5萬 | --7,017.2萬 | --7,017.2萬 | 1,066.96%6,943.4萬 | 975.88%6,401.5萬 | ---- | ---- | ---- |
| -長期租賃負債 | -11.02%3,808.2萬 | -10.22%3,872.9萬 | 172.47%3,904.2萬 | 176.79%3,967.2萬 | 176.79%3,967.2萬 | 199.24%4,279.8萬 | 202.35%4,313.9萬 | 0.95%1,432.9萬 | 276.39%1,433.3萬 | 276.39%1,433.3萬 |
| 遞延負債 | 8.47%363.8萬 | 12.67%340.5萬 | 11.30%317.2萬 | 5.77%293.5萬 | 5.77%293.5萬 | 23.90%335.4萬 | 14.77%302.2萬 | 11.42%285萬 | 11.76%277.5萬 | 11.76%277.5萬 |
| 衍生品負債 | --0 | --0 | --0 | --3,215.5萬 | --3,215.5萬 | --3,610.4萬 | --1.02億 | ---- | --0 | --0 |
| 可轉換優先證券 | 16.22%3,979.5萬 | 14.25%3,832.8萬 | --3,691.4萬 | --3,555.3萬 | --3,555.3萬 | --3,424.2萬 | --3,354.7萬 | ---- | --0 | --0 |
| 其他非流動負債 | -27.19%48.2萬 | -25.86%47.3萬 | -9.75%46.3萬 | -9.36%45.5萬 | -9.36%45.5萬 | 39.66%66.2萬 | 88.20%63.8萬 | 280.00%51.3萬 | 884.31%50.2萬 | 884.31%50.2萬 |
| 非流動負債總額 | -24.51%1.45億 | -41.21%1.48億 | 751.87%1.51億 | 954.45%1.86億 | 954.45%1.86億 | 717.93%1.92億 | 984.51%2.51億 | -64.45%1,769.2萬 | 43.26%1,761萬 | 43.26%1,761萬 |
| 總負債 | -7.41%2.33億 | -28.92%2.18億 | 518.96%2.12億 | 728.52%2.43億 | 728.52%2.43億 | 727.03%2.51億 | 923.90%3.07億 | -43.41%3,418.7萬 | 25.38%2,932.7萬 | 25.38%2,932.7萬 |
| 所有者權益 | ||||||||||
| 股本 | 75.16%81.8萬 | 14.99%53.7萬 | -98.43%46.6萬 | -98.39%46.7萬 | -98.39%46.7萬 | -98.36%46.7萬 | -98.32%46.7萬 | 11,293.49%2,973.7萬 | 9.09%2,901.8萬 | 9.09%2,901.8萬 |
| -普通股股本 | 75.16%81.8萬 | 14.99%53.7萬 | -98.43%46.6萬 | -98.39%46.7萬 | -98.39%46.7萬 | -98.36%46.7萬 | -98.32%46.7萬 | 11,293.49%2,973.7萬 | 9.09%2,901.8萬 | 9.09%2,901.8萬 |
| -優先股股本 | ---- | ---- | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
| 留存收益 | -177.20%-6,243.6萬 | 40.17%-4,595.5萬 | -33.86%-3,687.7萬 | -21.28%-2,807.4萬 | -21.28%-2,807.4萬 | -14.14%-2,252.4萬 | -356.77%-7,681.1萬 | -74.37%-2,754.8萬 | -76.68%-2,314.8萬 | -76.68%-2,314.8萬 |
| 資本公積 | 64.81%1.48億 | 22.80%1.11億 | 48.09%8,970.8萬 | 48.81%8,972.6萬 | 48.81%8,972.6萬 | 49.75%8,996.8萬 | 50.46%8,999.7萬 | 1.62%6,057.8萬 | 0.80%6,029.4萬 | 0.80%6,029.4萬 |
| 其他權益 | ---- | --3,215.5萬 | --3,215.5萬 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| 股東權益總額 | 27.61%8,665.8萬 | 612.30%9,725.1萬 | 36.14%8,545.2萬 | -6.11%6,211.9萬 | -6.11%6,211.9萬 | -1.20%6,791.1萬 | -80.71%1,365.3萬 | 42.40%6,276.7萬 | -9.75%6,616.4萬 | -9.75%6,616.4萬 |
| 非控制性權益 | --0 | --0 | --2,059.9萬 | --2,040.2萬 | --2,040.2萬 | --1,909.6萬 | --1,845.7萬 | ---- | --0 | --0 |
| 總權益 | -0.40%8,665.8萬 | 202.87%9,725.1萬 | 68.96%1.06億 | 24.72%8,252.1萬 | 24.72%8,252.1萬 | 26.59%8,700.7萬 | -54.63%3,211萬 | 42.40%6,276.7萬 | -9.75%6,616.4萬 | -9.75%6,616.4萬 |
| 貨幣單位 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 |
| 審計意見 | -- | -- | -- | 無保留意見 | -- | -- | -- | -- | 帶解釋段的無保留意見 | -- |